HGT

Du lịch Hương Giang ·UPCOM ·2026Q1

▼▼ Declining sharply

Margins remain under pressure Net margin −42.60%, −153.41pp YoY
Price
Latest close
P/E
P/B
EPS -836
BVPS 9,572
ROE -8.4%
ROA -6.7%
Profit Margin -42.6%
Asset Turnover 0.16x
Equity Mult. 1.25x

TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity

What Is Changing

On a TTM 2026Q1 basis, HGT posted a very sharp profit drop versus the same period, showing that pressure has clearly fed through to the bottom line — profit momentum has been slowing across consecutive periods. The key watch now is how long the business needs to stabilize its profit base.

TTM REVENUE
VND 39bn
−31.9%YoY
NET MARGIN
−42.60%
−153.4ppYoY
TTM NET PROFIT
−VND 17bn
−126.2%YoY
Metric Q1'26 Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24 Q4'23 Q3'23 Q2'23
Revenue 14.0 8.1 6.9 10.2 13.3 13.9 15.0 15.5 13.1 10.4 14.5 14.3
Growth +74% +16% -32% -23% -4% -8% -3% +18% +26% -28% +1%
Net Income 5.0 -16.8 -4.7 -0.3 1.8 -9.2 74.8 -3.6 1.0 -1.5 -0.8 2.4
Net Margin 35.80% -207.65% -67.55% -2.56% 13.78% -66.18% 498.32% -23.43% 7.88% -14.26% -5.85% 16.90%

Drivers of HGT's profit

TTM

Net profit attributable to parent declined vs last year, mainly due to lower financial income. Supporting and offsetting drivers:

Financial income ↓ 69.6bn
Gross profit ↓ 8.2bn
TTM

Net profit attributable to parent increased vs prior quarter, mainly helped by higher financial income. Supporting and offsetting drivers:

Financial income ↑ 3.2bn
Finance costs ↓ 0.5bn
Administrative expenses ↑ 0.6bn

Financial Highlights

Detailed analysis of each financial dimension

ROE = Profit Margin × Asset Turnover × Equity Multiplier

2025Q1 36.4% = 110.8% × 0.24 × 1.34
2026Q1 -8.4% = -42.6% × 0.16 × 1.25

ROE fell from 36.4% to -8.4% — all three components weakened, with net margin being the main drag.

Net margin: -42.6% -153.4pp Asset turnover: 0.16x -0.09x Leverage: 1.25x -0.10x

Is the profit sustainable?

Margins narrowed but earnings quality remains clean — pressure is mainly operational.

very positive positive stable watch under pressure

What is driving the margin?

Net margin fell to -42.60%, losing 153.4pp. The main pressure comes from SG&A / Revenue rose 35.1pp and Gross margin fell 10.1pp (with lingering pressure from Net financial result / Revenue fell 110.7pp).

The pressure comes from non-core items while core operations hold their rhythm — margin has a basis to recover once this factor passes.

Profitability trend

Net Margin -42.60% −153.4pp
Gross Margin 12.67% −10.1pp
SG&A / Revenue 73.08% +35.1pp

TTM YoY · 2025Q1 -> 2026Q1

Is capital being used efficiently?

Capital efficiency should be read in industry context — ROIC may fluctuate with business specifics.

Is capital being deployed efficiently?

Track how much operating profit the business generates on invested capital.

Industry characteristics make ROIC cyclical — this is a reference signal and should be read with the business context.

CAPITAL EFFICIENCY TREND

TTM YoY · 2025Q1 -> 2026Q1

ROIC
NOPAT Margin
Capital Turnover 0.25x −0.14x
Average Invested Capital 155.3bn +8.5bn

Balance Sheet

ROIC above should be read with industry context — the balance sheet below adds perspective. Balance sheet is exceptionally sound — liabilities at 0.36x equity, with a net cash position equivalent to 0.23x equity.

Over the last 12 months, working capital absorbed 6.1bn of cash, mainly because of higher receivables and higher inventories.

Working Capital Drivers

TTM YoY · 2025Q1 -> 2026Q1

Receivables increased → lower CFO: −5.8bn
Inventories increased → lower CFO: −0.1bn
Payables decreased → lower CFO: −0.2bn

Working Capital Efficiency

Cash conversion cycle lengthened by 38.0 days versus the same period last year. The main moves came from DIO rose 1.6 days, DSO rose 40.3 days, and DPO rose 3.8 days.

Working capital cycle lengthened mainly due to slower receivables collection — receivables quality needs monitoring.

Watchpoints

Cash conversion cycle is lengthening

CCC is up by +38.0 days, indicating weaker working-capital turnover versus the prior year.

Receivables collection is slowing

DSO increased by +40.3 days, pointing to slower receivables turnover.

Working Capital Efficiency

TTM YoY · 2025Q1 -> 2026Q1

Receivables 61.5 days +40.3 days
Inventory 4.6 days +1.6 days
Payables 17.5 days +3.8 days
Cash Conversion Cycle 48.6 days +38.0 days

Is financial risk significant?

Leverage is safe but FCF is negative at 49.8bn due to capex of 33.7bn — an investment choice, not an urgent risk.

Leverage & Liquidity

Leverage warrants monitoring, with net debt / equity at -0.23x and interest coverage only at -5.16x.

At present, short-term debt accounts for 16.9% of total debt, cash equals 600.0% of debt, and total debt stands at 8.9bn.

Watchpoints

Interest coverage is thin

Interest coverage is -5.16x, leaving limited room to absorb financing costs.

Leverage and liquidity trend

Net Debt / Equity -0.23x −0.02x
Interest Coverage -5.16x −16.63x
Cash / Debt 600.0% +90.5pp
Short-term Debt / Total Debt 16.9% +3.1pp
CFO / NI 0.96x +0.99x

TTM YoY · 2025Q1 -> 2026Q1

Cash Flow

Operating cash flow reached -9.5bn in 2025, against investing cash flow of 20.1bn.

Post-investment cash flow was positive +10.5bn. Financing cash flow was negative +2.0bn.

CFO / net income was 0.96x.

After spending +33.7bn on fixed-asset investment, the business generated trailing free cash flow of −49.8bn.

Cash Conversion

TTM Cash Conversion · 2025Q1 -> 2026Q1

CFO TTM 16.1bn −14.3bn
Cash Capex 33.7bn +32.9bn
FCF TTM −49.8bn −47.3bn

Investment Takeaway

The business is under real pressure, but the current picture has not turned broadly adverse. A notable area has clearly weakened, making the near-term outlook hard to call bright; even so, other parts of the business are still holding up, with margins remain under pressure remaining the main constraint, with net margin down 153.4 pp. The next watchpoint is earnings conversion quality, with CFO/NI at 0.96x.

Watchpoint: earnings conversion still needs confirmation, with CFO / net income at 0.96x while net financial result still accounts for -42.8% of PBT.

Key risk: profitability remains under pressure, with trailing-12M net margin at -42.60% after a 153.4pp decline versus the same period last year.

Statement Data

Item 2025 2024 2023 2022 2021
Net Revenue
38.5 57.4 51.1 36.6 12.3
Cost of Goods Sold
33.4 44.0 36.3 28.7 0.0
Gross Profit
5.0 13.4 14.8 7.9 -6.8
Financial Expenses
3.7 5.0 1.4 3.5 -0.6
Selling Expenses
1.2 1.3 1.0 0.9 -0.5
General and Administrative Expenses
26.8 19.9 12.9 10.6 -10.1
Operating Profit
-19.5 67.7 0.9 -6.0 -29.6
Profit Before Tax
-19.5 66.8 1.0 -6.0 -30.9
Net Income
-19.9 64.6 1.0 -6.0 -30.9
Profit Attributable to Parent
-19.9 64.6 1.0 -6.0 -30.9
Earnings per Share
-995.00 3,232.00 50.00 -299.00 -1,328.00

Explore Other Stocks In The Same Sector

VPL, TSJ, NVT, BTV, HOT, SGH, VNG, VTR, VTD, TSD, PDC, BCV, DXL, VIR, VTG, DAH, EIN, GTT

Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.